Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.79% first-year return on $319k initial cash invested.
-26.79%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$3,171
Rent
-$7,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $10,300 expenses = $7,129 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$319k
Downpayment
20%
$287k
Closing costs
1%
$14,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$10,300
Mortgage P&I
222%
$7,037
Property Taxes
43%
$1,355
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793